[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -8.64%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 939,397 1,036,550 936,537 884,842 864,512 835,546 827,438 -0.13%
PBT 123,580 131,744 121,958 137,516 180,537 151,313 147,150 0.18%
Tax -25,402 -29,313 -26,373 -26,372 -39,600 -40,533 0 -100.00%
NP 98,177 102,430 95,585 111,144 140,937 110,780 147,150 0.43%
-
NP to SH 98,177 102,430 95,585 111,144 140,937 110,780 147,150 0.43%
-
Tax Rate 20.56% 22.25% 21.62% 19.18% 21.93% 26.79% 0.00% -
Total Cost 841,220 934,120 840,952 773,698 723,574 724,766 680,288 -0.22%
-
Net Worth 480,082 506,038 511,410 532,234 516,216 469,175 467,562 -0.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 30,578 30,576 20,354 138,269 14,575 14,576 - -100.00%
Div Payout % 31.15% 29.85% 21.29% 124.41% 10.34% 13.16% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 480,082 506,038 511,410 532,234 516,216 469,175 467,562 -0.02%
NOSH 305,784 152,881 152,659 152,502 151,828 151,836 151,806 -0.74%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.45% 9.88% 10.21% 12.56% 16.30% 13.26% 17.78% -
ROE 20.45% 20.24% 18.69% 20.88% 27.30% 23.61% 31.47% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 307.21 678.01 613.48 580.21 569.40 550.29 545.06 0.61%
EPS 32.11 67.00 62.61 72.88 92.83 72.96 96.93 1.18%
DPS 10.00 20.00 13.33 90.67 9.60 9.60 0.00 -100.00%
NAPS 1.57 3.31 3.35 3.49 3.40 3.09 3.08 0.71%
Adjusted Per Share Value based on latest NOSH - 152,525
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 307.25 339.02 306.31 289.40 282.75 273.28 270.63 -0.13%
EPS 32.11 33.50 31.26 36.35 46.10 36.23 48.13 0.43%
DPS 10.00 10.00 6.66 45.22 4.77 4.77 0.00 -100.00%
NAPS 1.5702 1.6551 1.6727 1.7408 1.6884 1.5345 1.5292 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.30 5.05 5.35 5.50 4.90 5.70 0.00 -
P/RPS 1.73 0.74 0.87 0.95 0.86 1.04 0.00 -100.00%
P/EPS 16.51 7.54 8.54 7.55 5.28 7.81 0.00 -100.00%
EY 6.06 13.27 11.70 13.25 18.94 12.80 0.00 -100.00%
DY 1.89 3.96 2.49 16.48 1.96 1.68 0.00 -100.00%
P/NAPS 3.38 1.53 1.60 1.58 1.44 1.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 24/11/04 17/11/03 18/11/02 21/11/01 24/11/00 26/11/99 -
Price 5.20 5.40 5.30 5.65 5.10 5.15 0.00 -
P/RPS 1.69 0.80 0.86 0.97 0.90 0.94 0.00 -100.00%
P/EPS 16.20 8.06 8.46 7.75 5.49 7.06 0.00 -100.00%
EY 6.17 12.41 11.81 12.90 18.20 14.17 0.00 -100.00%
DY 1.92 3.70 2.52 16.05 1.88 1.86 0.00 -100.00%
P/NAPS 3.31 1.63 1.58 1.62 1.50 1.67 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment